BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 23/A Via Lercari, Taggia, Liguria, 18018

1 bed • 1 bath • 3 guests • €50,000

BNB

Calc

Annual Revenue

€16,777

Profit (Cash Flow)

€2,440

Cap Rate

10.2%

Annual Revenue

€16,777

AirDNA projects €126/night at 32% occupancy ($14,763). Airbtics projects €87/night at 53% occupancy ($16,777). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 53% occupancy rate, €87 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue€9,006€15,400€21,941€38,960
Occupancy34%52%64%87%
Nightly Rate€71€79€91€120

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
"Il nido di Giò"

No image available

€16,063
€78
56%
112€0❌❌✅Y / Y⭐️ 5 (39)
Meraviglioso appartamento indipendente con dehor

No image available

€12,247
€59
55%
111€15❌❌✅Y / N⭐️ 4.6 (33)
Appartamento

No image available

€10,357
€91
31%
113€0❌❌✅Y / Y⭐️ 0 (1)
Appartamento Girasole

No image available

€12,634
€72
48%
112€0✅❌❌Y / Y⭐️ 4.5 (50)
𝐇𝟏𝟏 [Arma-Taggia two-room apartment] 1A

No image available

€9,986
€70
35%
112€60❌❌✅Y / N⭐️ 5 (16)
Apartment in a villa

No image available

€17,055
€123
38%
112€0❌✅❌N / Y⭐️ 0 (2)
Bilocale vista mare con ampi terrazzi

No image available

€23,220
€116
54%
112€30❌❌✅Y / Y⭐️ 4.5 (3)
Bellissimo appartamento vista romantica

No image available

€26,909
€183
36%
1231€75❌❌❌Y / Y⭐️ 5 (21)
Sole, mare, quiete e tanto verde!

No image available

€11,433
€71
44%
113€0❌❌✅Y / N⭐️ 5 (53)
La piazzetta

No image available

€13,093
€65
53%
111€15❌❌✅Y / Y⭐️ 4.8 (20)
[Jacuzzi-Parking] Sea view onebedroom apartment

No image available

€20,340
€131
42%
112€30❌✅✅Y / Y⭐️ 5 (5)
Bilocale Riva Ligure centro - alloggio A

No image available

€16,643
€53
82%
1113€30❌❌❌Y / N⭐️ 4.8 (21)
[Parcheggio-Terrazza] Monolocale

No image available

€18,113
€89
55%
112€20❌❌✅Y / Y⭐️ 0 (2)
La casa di Vasco Bussana Vecchia

No image available

€13,953
€79
47%
112€15❌✅✅Y / Y⭐️ 5 (43)
Casa Isotta

No image available

€20,099
€92
58%
112€49❌❌❌Y / Y⭐️ 5 (4)
La Dimora dei Conti

No image available

€18,708
€81
63%
101€0❌❌❌Y / Y⭐️ 4.8 (12)
Simone Case Vacanze - Da Gina

No image available

€14,476
€120
33%
111€0❌❌✅Y / Y⭐️ 0 (0)
Bilocale Riva Ligure Centro - alloggio B

No image available

€17,508
€53
87%
1113€30❌❌❌Y / N⭐️ 4.8 (29)
𝐇𝟏𝟏 [Arma-Taggia two-room apartment] 2A

No image available

€15,976
€82
51%
112€65❌❌❌Y / Y⭐️ 4 (5)
Casa Silvio

No image available

€9,946
€85
30%
112€50❌❌❌N / N⭐️ 0 (1)
A casa di Dory

No image available

€14,923
€62
62%
113€30❌❌✅Y / Y⭐️ 5 (7)
Appartamento Olivo

No image available

€11,507
€101
31%
113€0✅❌❌Y / Y⭐️ 5 (26)
Grazioso alloggio Vista mare

No image available

€11,670
€43
71%
113€40❌❌✅Y / Y⭐️ 5 (14)
grazioso alloggio con terrazzo vista mare

No image available

€16,629
€71
64%
111€0❌❌✅Y / Y⭐️ 4.8 (15)
Monolocale open-space con fantastica terrazza.

No image available

€23,246
€85
74%
111€40❌❌✅Y / Y⭐️ 4.2 (5)
𝐇𝟏𝟏 [Casa Emilia] Pool

No image available

€10,079
€77
34%
111€70✅❌❌N / Y⭐️ 5 (2)
Bilocale con terrazzo codice CITRA 008050-LT-0140

No image available

€34,394
€89
100%
1131€49❌❌❌Y / N⭐️ 0 (1)
Casa Margot

No image available

€27,321
€85
88%
112€0❌❌✅Y / N⭐️ 5 (1)
Top Bilo Corallo soleggiato+ terrazza e garage

No image available

€18,357
€78
64%
112€0❌❌✅Y / Y⭐️ 5 (8)
Casetta Levà

No image available

€13,505
€80
46%
112€0❌❌✅Y / Y⭐️ 4.5 (10)
A ca intu cantu C.I.T.R.A. 008050LT0017

No image available

€20,579
€68
81%
112€30❌❌✅Y / Y⭐️ 4.5 (8)
Casa Wilmot Charming Artist Studio Apartment

No image available

€16,981
€70
65%
112€15❌❌✅Y / N⭐️ 5 (259)
My Casa Lena, sun and sea

No image available

€9,488
€72
35%
113€44❌❌❌Y / Y⭐️ 5 (6)
Le bazure C.I.T.R.A. N- 008050-LT-0050

No image available

€29,021
€79
100%
112€35❌❌✅Y / Y⭐️ 5 (11)
Frantoio-Piano terra 1a linea spiagge centro paese

No image available

€27,134
€83
87%
115€40❌❌✅Y / Y⭐️ 5 (22)
Casa Chiara

No image available

€17,678
€156
31%
117€79❌❌❌Y / Y⭐️ 5 (3)

Return Metrics

16.89% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€2,440€4,880€7,320€9,760€12,201€24,402€73,206
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€39,999€39,999€39,999€39,999€39,999€39,999€39,999
Down Payment€10,000€10,000€10,000€10,000€10,000€10,000€10,000
Property Appreciation€1,500€3,045€4,636€6,275€7,963€17,195€71,363
Total Return€53,940€57,925€61,957€66,036€70,164€91,598€194,569

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

16.89%

Cap Rate

10.21%

Return on Investment

32.16%

property-location

23/A Via Lercari Taggia, Liguria, 18018

1 bed • 1 bath • 3 guests

103

Airbnb Investor Score

€2,440

Annual Profit

10.2%

Cap Rate

16.9%

Cash on Cash

€16,777

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects €126/night at 32% occupancy ($14,763.33). Airbtics projects €87/night at 53% occupancy ($16,777).

Top 48% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€16,306

Avg annual revenue

53%

Avg occupancy rate

€86

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

€5k

€15k

€25k

€35k

Sign up to see the data on 40 all comparables

€2,440

Profit

Revenue

€16,777

Operating Expenses

€11,670

Operating Income

€5,107

Mortgage & Taxes

€2,667

Profit (Cash Flow)

€2,440

€14,439

Cash Investment

Down Payment

€10,000

Renos & Furnishing

€2,939

Closing Costs

€1,500

Total

€14,439

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.89%

Cap Rate

10.21%

Profit (Cummulative)

€2,440

€40,000

€2,939

€1,500

€0

Total Gain

€4,645